|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 708.00M | 921.00M | 974.00M | 783.00M | 443.00M | 62.00M | 18.00M | -140.00M | 21.00M | 296.00M | 661.00M | 116.00M | | | | | 104.00M | 71.00M | -109.00M | 11.00M |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.00M | -205.00M | 160.00M | 35.00M | -31.00M | -305.00M | -360.00M | 21.00M | -68.00M | -294.00M | -109.00M | 129.00M | -61.00M | -459.00M | -584.00M | 30.00M | -44.00M | -443.00M | -867.00M | 487.00M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 72.00M | 56.00M | 107.00M | -342.00M | -276.00M | -710.00M | -177.00M | -308.00M | -274.00M | -218.00M | -219.00M | -66.00M | -190.00M | -607.00M | -300.00M | -167.00M | -33.00M | 218.00M | 230.00M | -79.00M |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 371.00M | 296.00M | |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 65.00M | | | | | 800.00M | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 952.00M | 849.00M | 822.00M | 995.00M | 1,038.00M | 965.00M | 567.00M | 486.00M | 379.00M | 421.00M | 381.00M | 521.00M | 593.00M | 628.00M | 1,299.00M | 939.00M | 2,011.00M | 1,239.00M | 2,304.00M | 2,955.00M |
|
Amortization of Goodwill (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,361.00M | | | | 2,808.00M | | | | | | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.00M | 15.00M | 16.00M | 19.00M | 21.00M | 23.00M | 25.00M | 24.00M | 24.00M | 25.00M | 25.00M | 26.00M | 26.00M | 30.00M | 31.00M | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 97.00M | 97.00M | 118.00M | 609.00M | 1,180.00M | 1,165.00M | -2328.00M | 982.00M | 849.00M | 823.00M | -2012.00M | 162.00M | 166.00M | 171.00M | 172.00M | 175.00M | 189.00M | 192.00M | 194.00M | 206.00M |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -158.00M | 204.00M | 482.00M | 672.00M | 344.00M | 285.00M | -1023.00M | 86.00M | 100.00M | 743.00M | 410.00M | -913.00M | 661.00M | 2,213.00M | -96.00M | -748.00M | -330.00M | 1,085.00M | 114.00M | -280.00M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 112.00M | 138.00M | 52.00M | 26.00M | 248.00M | 723.00M | 404.00M | -464.00M | 1,260.00M | -122.00M | -94.00M | 368.00M | 342.00M | 386.00M | 362.00M | 682.00M | 261.00M | 636.00M | 610.00M | 125.00M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.00M | 568.00M | -519.00M | 4.00M | 24.00M | 783.00M | -445.00M | -109.00M | -41.00M | -88.00M | -281.00M | -561.00M | 262.00M | 873.00M | -571.00M | -289.00M | 836.00M | 451.00M | -588.00M | -104.00M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 131.00M | 109.00M | 327.00M | 412.00M | -341.00M | 923.00M | -448.00M | 218.00M | -127.00M | 459.00M | -771.00M | 175.00M | 88.00M | 363.00M | 257.00M | -288.00M | -301.00M | 444.00M | -322.00M | 713.00M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 88.00M | 229.00M | 636.00M | 260.00M | -23.00M | 588.00M | 1,185.00M | -191.00M | 428.00M | 143.00M | 10.00M | 919.00M | -45.00M | -703.00M | -510.00M | 237.00M | 140.00M | -118.00M | -248.00M | 308.00M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 96.00M | -56.00M | -2.00M | 67.00M | 82.00M | 177.00M | -169.00M | 158.00M | 125.00M | 124.00M | -407.00M | 142.00M | -32.00M | -11.00M | 45.00M | 147.00M | 347.00M | -341.00M | -115.00M | 329.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquisitions (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,366.00M | 2,366.00M | 808.00M | | | | 14.00M | -14.00M | | | 548.00M | -548.00M | | | | | |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -8.00M | 1,386.00M | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 455.00M | 773.00M | -1428.00M | 1.00M | 1.00M | -2248.00M | 4,310.00M | 473.00M | 248.00M | 1,669.00M | 770.00M | 441.00M | 761.00M | -611.00M | 25.00M | 365.00M | 318.00M | -617.00M | 14.00M | 126.00M |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 119.00M | -83.00M | 1,372.00M | 3,158.00M | -928.00M | -1298.00M | 1,067.00M | -1237.00M | -438.00M | 102.00M | 150.00M | -135.00M | 386.00M | -138.00M | -1214.00M | -357.00M | -2298.00M | -1337.00M | -1541.00M | -2565.00M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.00M | -51.00M | 104.00M | -1.00M | 79.00M | 1.00M | 88.00M | 3.00M | -3.00M | -1.00M | -1.00M | -1.00M | 149.00M | 4.00M | 127.00M | 4.00M | -4.00M | | 285.00M | 5.00M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -211.00M | -949.00M | 3,063.00M | -1948.00M | 114.00M | -1233.00M | -197.00M | -259.00M | 75.00M | -803.00M | -159.00M | -129.00M | -1056.00M | -706.00M | -171.00M | 1,666.00M | -1319.00M | -450.00M | -328.00M | -350.00M |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 860.00M | -183.00M | 95.00M | 2,205.00M | 224.00M | -1566.00M | 1,437.00M | -1010.00M | 16.00M | -280.00M | 372.00M | 257.00M | -77.00M | -216.00M | -86.00M | 2,248.00M | -1606.00M | 372.00M | 731.00M | 40.00M |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 856.00M | 905.00M | 824.00M | 928.00M | 956.00M | 788.00M | 736.00M | 328.00M | 254.00M | 297.00M | 788.00M | 379.00M | 625.00M | 639.00M | 1,254.00M | 792.00M | 1,664.00M | 1,580.00M | 2,419.00M | 2,626.00M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 860.00M | -183.00M | 5,257.00M | 2,205.00M | 224.00M | -1566.00M | 1,437.00M | -1010.00M | 16.00M | -280.00M | 372.00M | 257.00M | -77.00M | -216.00M | -86.00M | 2,248.00M | -1606.00M | -548.00M | 435.00M | 40.00M |